[MENANG] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 3.24%
YoY- -95.43%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 17,700 24,517 9,588 8,781 23,460 30,964 276 100.00%
PBT -4,022 -13,641 -9,465 -11,928 -6,144 -3,181 -13,316 -18.08%
Tax -3,408 -906 -2,408 -105 -13 3,181 13,316 -
NP -7,430 -14,548 -11,873 -12,033 -6,157 0 0 -
-
NP to SH -7,430 -14,548 -11,873 -12,033 -6,157 -3,256 -13,304 -9.24%
-
Tax Rate - - - - - - - -
Total Cost 25,130 39,065 21,461 20,814 29,617 30,964 276 112.03%
-
Net Worth 184,388 196,852 206,954 220,231 226,388 118,807 37,025 30.66%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 184,388 196,852 206,954 220,231 226,388 118,807 37,025 30.66%
NOSH 266,650 267,426 267,417 267,011 266,936 137,191 223,721 2.96%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -41.98% -59.34% -123.84% -137.03% -26.25% 0.00% 0.00% -
ROE -4.03% -7.39% -5.74% -5.46% -2.72% -2.74% -35.93% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.64 9.17 3.59 3.29 8.79 22.57 0.12 95.14%
EPS -2.79 -5.44 -4.44 -4.51 -2.31 -2.37 -5.95 -11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6915 0.7361 0.7739 0.8248 0.8481 0.866 0.1655 26.89%
Adjusted Per Share Value based on latest NOSH - 267,428
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2.49 3.45 1.35 1.24 3.30 4.36 0.04 99.01%
EPS -1.05 -2.05 -1.67 -1.69 -0.87 -0.46 -1.87 -9.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2594 0.2769 0.2911 0.3098 0.3185 0.1671 0.0521 30.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.13 0.16 0.21 0.38 0.28 0.54 0.25 -
P/RPS 1.96 1.75 5.86 11.55 3.19 2.39 202.65 -53.82%
P/EPS -4.67 -2.94 -4.73 -8.43 -12.14 -22.75 -4.20 1.78%
EY -21.44 -34.00 -21.14 -11.86 -8.24 -4.40 -23.79 -1.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.27 0.46 0.33 0.62 1.51 -29.20%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 30/11/05 23/11/04 28/11/03 12/11/02 19/11/01 16/11/00 -
Price 0.15 0.10 0.23 0.44 0.36 0.58 0.22 -
P/RPS 2.26 1.09 6.41 13.38 4.10 2.57 178.33 -51.69%
P/EPS -5.38 -1.84 -5.18 -9.76 -15.61 -24.44 -3.70 6.43%
EY -18.58 -54.40 -19.30 -10.24 -6.41 -4.09 -27.03 -6.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.14 0.30 0.53 0.42 0.67 1.33 -25.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment